[ICONIC] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -21.21%
YoY- -53.77%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 292,120 296,507 263,866 255,203 248,691 261,506 261,696 7.60%
PBT 6,829 8,153 9,219 14,497 16,938 24,677 30,642 -63.20%
Tax -2,934 -3,000 -3,255 -4,732 -4,544 -6,783 -8,470 -50.64%
NP 3,895 5,153 5,964 9,765 12,394 17,894 22,172 -68.60%
-
NP to SH 3,895 5,153 5,964 9,765 12,394 17,894 22,172 -68.60%
-
Tax Rate 42.96% 36.80% 35.31% 32.64% 26.83% 27.49% 27.64% -
Total Cost 288,225 291,354 257,902 245,438 236,297 243,612 239,524 13.12%
-
Net Worth 172,632 171,245 170,181 169,578 0 0 144,632 12.51%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 172,632 171,245 170,181 169,578 0 0 144,632 12.51%
NOSH 189,705 188,181 189,090 188,421 180,709 173,923 174,256 5.82%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.33% 1.74% 2.26% 3.83% 4.98% 6.84% 8.47% -
ROE 2.26% 3.01% 3.50% 5.76% 0.00% 0.00% 15.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 153.99 157.56 139.54 135.44 137.62 150.36 150.18 1.68%
EPS 2.05 2.74 3.15 5.18 6.86 10.29 12.72 -70.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.90 0.90 0.00 0.00 0.83 6.32%
Adjusted Per Share Value based on latest NOSH - 188,421
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 16.70 16.95 15.09 14.59 14.22 14.95 14.96 7.60%
EPS 0.22 0.29 0.34 0.56 0.71 1.02 1.27 -68.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0987 0.0979 0.0973 0.097 0.00 0.00 0.0827 12.50%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.59 0.59 0.56 0.68 0.73 1.00 1.14 -
P/RPS 0.38 0.37 0.40 0.50 0.53 0.67 0.76 -36.97%
P/EPS 28.74 21.55 17.76 13.12 10.64 9.72 8.96 117.34%
EY 3.48 4.64 5.63 7.62 9.40 10.29 11.16 -53.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.62 0.76 0.00 0.00 1.37 -39.14%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 22/08/03 23/05/03 27/02/03 28/11/02 26/08/02 24/05/02 -
Price 0.57 0.70 0.56 0.60 0.71 1.07 1.08 -
P/RPS 0.37 0.44 0.40 0.44 0.52 0.71 0.72 -35.81%
P/EPS 27.76 25.56 17.76 11.58 10.35 10.40 8.49 120.13%
EY 3.60 3.91 5.63 8.64 9.66 9.62 11.78 -54.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.77 0.62 0.67 0.00 0.00 1.30 -38.27%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment